[SAPCRES] QoQ Annualized Quarter Result on 31-Jul-2005 [#2]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
19-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 2.35%
YoY- 34.89%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 1,520,652 1,793,739 1,865,889 1,710,536 1,459,756 1,034,789 1,044,257 28.56%
PBT 65,272 109,591 118,172 129,968 118,800 72,451 85,462 -16.48%
Tax -7,684 -2,233 -10,382 -12,616 -38,160 2,435 -24,845 -54.36%
NP 57,588 107,358 107,789 117,352 80,640 74,886 60,617 -3.36%
-
NP to SH 23,032 73,995 75,397 82,534 80,640 74,886 60,617 -47.63%
-
Tax Rate 11.77% 2.04% 8.79% 9.71% 32.12% -3.36% 29.07% -
Total Cost 1,463,064 1,686,381 1,758,100 1,593,184 1,379,116 959,903 983,640 30.39%
-
Net Worth 487,215 475,167 325,392 316,761 299,318 284,377 256,853 53.41%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - 26,398 - - - - - -
Div Payout % - 35.68% - - - - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 487,215 475,167 325,392 316,761 299,318 284,377 256,853 53.41%
NOSH 885,846 879,940 879,440 879,893 880,349 861,749 856,177 2.30%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 3.79% 5.99% 5.78% 6.86% 5.52% 7.24% 5.80% -
ROE 4.73% 15.57% 23.17% 26.06% 26.94% 26.33% 23.60% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 171.66 203.85 212.17 194.40 165.82 120.08 121.97 25.66%
EPS 2.60 8.41 8.57 9.38 9.16 8.69 7.08 -48.81%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.54 0.37 0.36 0.34 0.33 0.30 49.96%
Adjusted Per Share Value based on latest NOSH - 879,458
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 119.04 140.42 146.07 133.91 114.28 81.01 81.75 28.55%
EPS 1.80 5.79 5.90 6.46 6.31 5.86 4.75 -47.72%
DPS 0.00 2.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3814 0.372 0.2547 0.248 0.2343 0.2226 0.2011 53.39%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.87 0.81 0.85 1.07 1.04 1.06 1.19 -
P/RPS 0.51 0.40 0.40 0.55 0.63 0.88 0.98 -35.37%
P/EPS 33.46 9.63 9.91 11.41 11.35 12.20 16.81 58.43%
EY 2.99 10.38 10.09 8.77 8.81 8.20 5.95 -36.87%
DY 0.00 3.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.50 2.30 2.97 3.06 3.21 3.97 -45.98%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 22/06/06 28/03/06 13/12/05 19/09/05 23/06/05 24/03/05 02/12/04 -
Price 0.84 0.75 0.63 0.99 1.01 1.08 1.37 -
P/RPS 0.49 0.37 0.30 0.51 0.61 0.90 1.12 -42.45%
P/EPS 32.31 8.92 7.35 10.55 11.03 12.43 19.35 40.87%
EY 3.10 11.21 13.61 9.47 9.07 8.05 5.17 -28.95%
DY 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.39 1.70 2.75 2.97 3.27 4.57 -51.88%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment